Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

DALSGAARD DATA A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.8% 1.8%   Bankruptcy risk   2.8% 6.1% 3.1% 2.6% 2.1% 3.4% 18.7% 18.7%   Credit score (0-100)   61 40 56 60 67 53 7 7   Credit rating   BBB BBB BBB BBB A BBB B B   Credit limit (kDKK)   0.0 0.0 0.0 0.0 0.1 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   648 380 954 1,211 1,194 1,480 0.0 0.0   EBITDA   154 -92.5 450 338 352 637 0.0 0.0   EBIT   138 -114 437 314 334 624 0.0 0.0   Pre-tax profit (PTP)   133.7 -115.6 434.0 309.2 328.7 624.2 0.0 0.0   Net earnings   119.0 -115.6 365.1 240.6 255.5 486.9 0.0 0.0   Pre-tax profit without non-rec. items   134 -116 434 309 329 624 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Tangible assets total   36.4 15.1 55.7 31.3 13.4 0.0 0.0 0.0   Shareholders equity total   623 400 765 741 757 989 3.7 3.7   Interest-bearing liabilities   0.0 8.5 0.0 0.0 148 138 0.0 0.0   Balance sheet total (assets)   840 573 1,177 1,088 1,173 1,436 3.7 3.7   Net Debt   -652 -437 -158 -131 -513 -957 -3.7 -3.7     See the entire balance sheet 1000.0 Volume  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   648 380 954 1,211 1,194 1,480 0.0 0.0   Gross profit growth   -22.6% -41.3% 150.8% 26.9% -1.4% 23.9% -100.0% 0.0%   Employees   0 0 0 0 0 2 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   840 573 1,177 1,088 1,173 1,436 4 4   Balance sheet change%   -24.2% -31.8% 105.4% -7.6% 7.8% 22.4% -99.7% 0.0%   Added value   154.1 -92.5 449.7 337.9 358.6 637.4 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -6 -43 27 -49 -36 -27 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   3.0 -1.0 1.0 2.0 3.0 4.0 0.0 0.0   1000.0 Profitability  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   21.3% -29.9% 45.8% 25.9% 28.0% 42.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   14.2% -16.1% 49.9% 27.7% 29.6% 47.9% 0.0% 0.0%   ROI %   18.8% -22.1% 74.4% 41.6% 40.6% 61.4% 0.0% 0.0%   ROE %   16.2% -22.6% 62.7% 31.9% 34.1% 55.8% 0.0% 0.0%   1000.0 Solidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Equity ratio %   74.2% 69.7% 65.0% 68.1% 64.5% 68.9% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -423.2% 472.3% -35.2% -38.9% -145.6% -150.1% 0.0% 0.0%   Gearing %   0.0% 2.1% 0.0% 0.0% 19.5% 14.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 42.0% 58.9% 0.0% 7.5% 0.0% 0.0% 0.0%   1000.0 Liquidity  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Quick Ratio   3.7 3.2 2.7 3.0 2.8 3.2 0.0 0.0   Current Ratio   3.7 3.2 2.7 3.0 2.8 3.2 0.0 0.0   Cash and cash equivalent   652.0 445.6 158.5 131.3 660.7 1,095.0 0.0 0.0   1000.0 Capital use efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   586.9 384.6 709.1 710.1 743.5 988.7 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2018/12 2019 2019/12 2020 2020/12 2021 2021/12 2022 2022/12 2023 2023/12 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 0 0 0 0 319 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 0 0 0 0 319 0 0   EBIT / employee   0 0 0 0 0 312 0 0   Net earnings / employee   0 0 0 0 0 243 0 0